Attached files

file filename
8-K - 8-K - OOMA INCooma-8k_20160310.htm

Exhibit 99.1

Ooma Reports Fourth Quarter and Fiscal Year 2016 Financial Results

- Record annual revenue of $88.8 million; up 23% year-over-year

- Annual subscription and services revenue of $73.1 million; up 36% year-over-year

 

Palo Alto, California – Thursday, March 10, 2016 - Ooma, Inc. (NYSE: OOMA), a leading smart business and home communications company, today released financial results for the fourth quarter and fiscal year ended January 31, 2016.

Fourth Quarter Fiscal 2016 Financial Highlights:

 

 

Revenue: Total revenue of $24.3 million, up 16% year-over-year. Subscription and services revenue increased 29% year-over-year to $20.6 million, and was 85% of total revenue. Product and other revenue decreased 25% year-over-year to $3.7 million, and was 15% of total revenue.

 

Net Loss: GAAP net loss was $3.2 million, or $0.19 per basic and diluted share, compared to GAAP net loss of $4.1 million, or $1.66 per basic and diluted share, in the fourth quarter of fiscal 2015. Non-GAAP net loss was $1.6 million, or $0.10 per basic and diluted share, compared to non-GAAP net loss of $3.0 million, or $1.21 per basic and diluted share, in the fourth quarter of fiscal 2015.

Fiscal Year 2016 Financial Highlights:

 

 

Revenue: Total revenue of $88.8 million, up 23% year-over-year. Subscription and services revenue increased 36% to $73.1 million, and was 82% of total revenue. Product and other revenue decreased 14% to $15.7 million, and was 18% of total revenue.

 

Net Loss: GAAP net loss was $14.1 million, or $1.38 per basic and diluted share, compared to GAAP net loss of $6.4 million, or $2.81 per basic and diluted share, in fiscal 2016. Non-GAAP net loss was $8.5 million, or $0.84 per basic and diluted share, compared to non-GAAP net loss of $4.7 million, or $2.07 per basic and diluted share, in fiscal 2015.

 

For more information about non-GAAP net loss, see the section below titled “Non-GAAP Financial Measures” and the reconciliation from GAAP net loss in this release.

“Fiscal 2016 was a solid year for Ooma. We are particularly pleased with the 36% annual growth in our subscription and services revenue,” said Eric Stang, chief executive officer of Ooma. “We believe the continued growth in our subscriber base demonstrates the strength and quality of our unique hybrid SaaS platform and our strong competitive advantage serving small business, home and mobile customers. Looking to fiscal 2017, we intend to continue to invest in new innovation, grow our subscriber base, and improve our financial performance.”

Recent Business Highlights:

 

 

Named a gold winner in the Small or Medium Business Product of the Year in Best in Biz Awards for Ooma Office.

 

Ranked among PCMag’s Top Consumer Recommended Companies for 2015

 

Launched picture texting and in-network group messaging on Talkatone App for both iOS and Android platforms.

 

Enabled calling using Amazon Echo and the Alexa Voice Service for Ooma Telo users and offered a free calling trial for all Amazon Echo users

 

Announced integration of Ooma Telo with Apple Watch, Android Wear, Philips Hue, WeMo, LIFX and Dropbox.  

 

Business Outlook:

For the first quarter fiscal 2017, Ooma expects to report:

 

Total revenue between $23.5 million to $24.3 million

 

Non-GAAP net loss in the range of $1.5 million to $1.8 million

 

Non-GAAP net loss per share in the range of $0.09 to $0.11 based on approximately 17 million basic and diluted weighted average common shares outstanding

 

1

 


For the full fiscal year 2017, Ooma expects to report:

 

Total revenue in the range of $102 million to $107 million

 

Non-GAAP net loss in the range of $4.0 million to $5.5 million

 

Non-GAAP net loss per share in the range of $0.23 to $0.31, based on 17.5 million basic and diluted weighted average common shares outstanding

2

 


Conference Call Information:

Ooma will host a conference call and live webcast for analysts and investors at 5:00 p.m. Eastern time today, March 10, 2016. The news release with the financial results will be accessible from the company’s website prior to the conference call. Parties in the United States and Canada can access the call by dialing +1 (888) 299-7209, using conference code 7247257. International parties can access the call by dialing +1 (719) 325-2244, using conference code 7247257.

The webcast will be accessible on Ooma’s investor relations website at http://investors.ooma.com for a period of one year. A telephonic replay of the conference call will be available through Thursday March 17, 2016. To access the replay, parties in the United States and Canada should call +1 (888) 203-1112 and enter conference code 7247257. International parties should call +1 (719) 457-0820 and enter conference code 7247257.

3

 


Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures, including: non-GAAP net loss, non-GAAP net loss per share, non-GAAP gross profit and gross margin, non-GAAP operating loss, and Adjusted EBITDA. These non-GAAP financial measures exclude non-cash stock-based compensation expense, amortization of intangibles, the change in the fair value of our convertible preferred stock warrants, as well as the write-off of non-cash deferred debt issuance costs, change in fair value of our acquisition-related contingent consideration and income tax benefit. These non-GAAP financial measures are presented to enhance investors’ understanding of the results of Ooma’s core business operations. Ooma considers these non-GAAP financial measures to be useful measures of the operating performance of the company, because they contain adjustments for unusual events or factors that do not directly affect what management considers to be Ooma’s core operating performance, and are used by the company’s management for that purpose. Management also believes that these non-GAAP financial measures allow for a better evaluation of the company’s performance by facilitating a meaningful comparison of the company’s core operating results in a given period to those in prior and future periods. In addition, investors often use similar measures to evaluate the operating performance of a company.

Non-GAAP financial measures are presented for supplemental informational purposes only to aid an understanding of the company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. A limitation of the non-GAAP financial measures presented is that the adjustments relate to items that the company generally expects to continue to recognize. The adjustment of these items should not be construed as an inference that the adjusted gains or expenses are unusual, infrequent or non-recurring. Therefore, both GAAP financial measures of Ooma’s financial performance and the respective non-GAAP measures should be considered together. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure in the tables below.

Ooma is unable to reconcile the forward-looking projections of non-GAAP net loss and non-GAAP net loss earning per share to GAAP net loss and GAAP net loss per share because the nature and amount of the constituent adjustments cannot be estimated at this time.

Disclosure Information

Ooma uses the investor relations section on its website as means of complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor Ooma’s investor relations website in addition to following Ooma’s press releases, SEC filings, and public conference calls and webcasts.

Legal Notice Regarding Forward-Looking Statements

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. In particular, statements regarding future economic performance, finances, and expectations and objectives of management constitute forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical facts and generally contain words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” “anticipates,” and other expressions that are predictions of or indicate future events and trends and that do not relate to historical matters. In particular, this press release includes forward looking statements regarding continued growth of our subscriber base, the strength and quality of our SaaS platform, our competitive advantage serving small business, home and mobile customers, and improvement in our financial performance. Although the forward-looking statements contained in this press release are based upon information available at the time the statements are made and reflect management’s good faith beliefs, forward-looking statements inherently involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements to differ materially from anticipated future results. Important factors that could cause actual results to differ materially from expectations include, among others: our inability to attract new customers on a cost-effective basis; our inability to retain customers; intense competition; our reliance on retailers and reseller partnerships to sell our products; our reliance on vendors to manufacture the on-premise appliances and end-point devices we sell; our reliance on third parties for our network connectivity and co-location facilities; our reliance on third parties for some of our software development, quality assurance and operations; our reliance on third parties to provide the majority of our customer service and support representatives; our limited operating history; and interruptions to our service. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof. We do not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, except as required by applicable law.

The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including the risk factors contained in our final prospectus filed with the SEC on July 17, 2015. The forward-looking statements in this press release are based on information available to Ooma as of the date hereof, and Ooma disclaims any obligation to update any forward-looking statements, except as required by law.

4

 


About Ooma

Founded in 2004, Ooma creates new communications experiences for small businesses and consumers. Its smart platform serves as a communications hub, offering cloud-based telephony and other connected services. Its telephony services combine PureVoice™ HD call quality and innovative features with mobile applications for reliable anytime, anywhere calling. Ooma has been ranked the No. 1 home phone service for overall satisfaction and value for five consecutive years by the leading consumer research publication. Ooma is also partnering with connected device makers to create smarter offices and homes. Ooma is available in stores and online from leading retailers. For more information about Ooma, please visit www.ooma.com.

Ooma, PureVoice and the Ooma logo are trademarks of Ooma, Inc. All other company and product names may be trademarks of the respective companies with which they are associated.

CONTACT:

Investor Relations:

Cynthia Hiponia or Erin Rheaume

The Blueshirt Group for Ooma, Inc.

ir@ooma.com

(650) 300-1480

Public Relations:

Brian Jaquet

Ooma, Inc.

Brian.Jaquet@ooma.com

(650) 300-2125

5

 


 

OOMA, INC

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(unaudited)

 

 

January 31,

 

 

January 31,

 

 

2016

 

 

2015

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

27,413

 

 

$

9,133

 

Short-term investments

 

27,991

 

 

 

 

Accounts receivable, net

 

5,609

 

 

 

4,394

 

Inventories

 

5,011

 

 

 

8,081

 

Deferred inventory costs

 

2,013

 

 

 

2,248

 

Prepaid expenses and other current assets

 

1,468

 

 

 

945

 

Total current assets

 

69,505

 

 

 

24,801

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

4,291

 

 

 

2,893

 

Intangible assets, net

 

885

 

 

 

1,278

 

Goodwill

 

1,117

 

 

 

1,117

 

Other assets

 

738

 

 

 

1,188

 

Total assets

$

76,536

 

 

$

31,277

 

 

 

 

 

 

 

 

 

Liabilities, convertible preferred stock and stockholders' equity (deficit)

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

4,786

 

 

$

3,967

 

Accrued expenses

 

13,010

 

 

 

10,313

 

Short-term capital lease and debt

 

632

 

 

 

1,562

 

Convertible preferred stock warrant liability

 

 

 

 

474

 

Deferred revenue

 

15,036

 

 

 

14,348

 

Total current liabilities

 

33,464

 

 

 

30,664

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

10,398

 

Convertible preferred stock warrant liability non-current

 

 

 

 

743

 

Other long-term liabilities

 

182

 

 

 

980

 

Total liabilities

 

33,646

 

 

 

42,785

 

 

 

 

 

 

 

 

 

Convertible preferred stock

 

 

 

 

33,637

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit):

 

 

 

 

 

 

 

Common stock

 

2

 

 

 

 

Additional paid-in capital

 

107,679

 

 

 

5,611

 

Accumulated comprehensive loss

 

17

 

 

 

 

Accumulated deficit

 

(64,808

)

 

 

(50,756

)

Total stockholders' equity (deficit)

 

42,890

 

 

 

(45,145

)

Total liabilities, convertible preferred stock and stockholders' equity (deficit)

$

76,536

 

 

$

31,277

 

 

6

 


 

OOMA, INC

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Amounts in thousands, except share and per share data)

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

 

 

2016

 

 

2015

 

 

 

2016

 

 

2015

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

$

20,569

 

 

$

15,924

 

 

$

73,064

 

 

$

53,828

 

Product and other

 

 

3,742

 

 

 

4,990

 

 

 

15,711

 

 

 

18,373

 

Total revenue

 

 

24,311

 

 

 

20,914

 

 

 

88,775

 

 

 

72,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

 

7,066

 

 

 

5,232

 

 

 

25,715

 

 

 

18,284

 

Product and other

 

 

4,083

 

 

 

5,830

 

 

 

16,150

 

 

 

18,440

 

Total cost of revenue

 

 

11,149

 

 

 

11,062

 

 

 

41,865

 

 

 

36,724

 

Gross profit

 

 

13,162

 

 

 

9,852

 

 

 

46,910

 

 

 

35,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

8,287

 

 

 

6,758

 

 

 

28,534

 

 

 

22,276

 

Research and development

 

 

5,173

 

 

 

3,694

 

 

 

18,502

 

 

 

12,290

 

General and administrative

 

 

2,895

 

 

 

2,867

 

 

 

12,561

 

 

 

6,650

 

Total operating expenses

 

 

16,355

 

 

 

13,319

 

 

 

59,597

 

 

 

41,216

 

Loss from operations:

 

 

(3,193

)

 

 

(3,467

)

 

 

(12,687

)

 

 

(5,739

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

 

21

 

 

 

(158

)

 

 

(881

)

 

 

(323

)

Change in fair value of warrants

 

 

 

 

 

(429

)

 

 

(442

)

 

 

(795

)

Other expense

 

 

(11

)

 

 

(35

)

 

 

(42

)

 

 

(55

)

Loss before income taxes:

 

 

(3,183

)

 

 

(4,089

)

 

 

(14,052

)

 

 

(6,912

)

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

502

 

Net loss

 

$

(3,183

)

 

$

(4,089

)

 

$

(14,052

)

 

$

(6,410

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.19

)

 

$

(1.66

)

 

$

(1.38

)

 

$

(2.81

)

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

16,876,654

 

 

 

2,466,808

 

 

 

10,173,095

 

 

 

2,284,241

 

7

 


OOMA, INC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amount in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,183

)

 

$

(4,089

)

 

$

(14,052

)

 

$

(6,410

)

Adjustments to reconcile net loss to net cash provided by

(used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

1,928

 

 

 

255

 

 

 

4,653

 

 

 

426

 

Depreciation and amortization

 

 

364

 

 

 

252

 

 

 

1,410

 

 

 

896

 

Amortization of intangible assets

 

 

98

 

 

 

99

 

 

 

393

 

 

 

306

 

Deferred income taxes

 

 

 

 

 

 

 

 

 

 

 

(502

)

Non-cash interest expense

 

 

 

 

 

17

 

 

 

64

 

 

 

57

 

Write-off of non-cash deferred debt issuance costs

 

 

 

 

 

 

 

 

332

 

 

 

 

Change in fair value of acquisition related contingent consideration

 

 

(448

)

 

 

322

 

 

 

(281

)

 

 

656

 

Change in fair value of warrant liability

 

 

 

 

 

429

 

 

 

442

 

 

 

795

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

638

 

 

 

(294

)

 

 

(1,215

)

 

 

(2,095

)

Inventories

 

 

778

 

 

 

2,832

 

 

 

3,070

 

 

 

(3,206

)

Deferred inventory costs

 

 

661

 

 

 

329

 

 

 

235

 

 

 

(751

)

Prepaid expenses and other assets

 

 

61

 

 

 

727

 

 

 

(470

)

 

 

331

 

Accounts payable and accrued expenses

 

 

96

 

 

 

(1,720

)

 

 

4,392

 

 

 

1,212

 

Other long term liabilities

 

 

(44

)

 

 

187

 

 

 

(132

)

 

 

204

 

Deferred revenue

 

 

(510

)

 

 

(21

)

 

 

689

 

 

 

4,014

 

Net cash provided by (used in) operating activities

 

 

439

 

 

 

(675

)

 

 

(470

)

 

 

(4,067

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of short-term investments

 

 

(28,078

)

 

 

 

 

 

(28,078

)

 

 

 

Purchases of property and equipment

 

 

(1,767

)

 

 

(225

)

 

 

(2,884

)

 

 

(1,186

)

Business acquisition, net of cash assumed

 

 

 

 

 

 

 

 

 

 

 

(672

)

Net cash used in investing activities

 

 

(29,845

)

 

 

(225

)

 

 

(30,962

)

 

 

(1,858

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from (costs paid for) initial public offering, net

 

 

(282

)

 

 

(142

)

 

 

57,021

 

 

 

(142

)

Proceeds from Series Beta preferred stock, net

 

 

 

 

 

 

 

 

5,000

 

 

 

 

Repayment of debt and capital leases

 

 

(163

)

 

 

(427

)

 

 

(11,620

)

 

 

(1,508

)

Proceeds from issuance of debt

 

 

 

 

 

4,937

 

 

 

 

 

 

9,921

 

Payment of preferred warrant liability

 

 

 

 

 

 

 

 

(584

)

 

 

 

Payment of acquisition related earn-out

 

 

(64

)

 

 

 

 

 

(326

)

 

 

 

Proceeds from issuance of common stock related to warrants and employee stock benefit plans

 

 

43

 

 

 

38

 

 

 

221

 

 

 

423

 

Net cash (used in) provided by financing activities

 

 

(466

)

 

 

4,406

 

 

 

49,712

 

 

 

8,694

 

Net (decrease) increase in cash and cash equivalents

 

 

(29,872

)

 

 

3,506

 

 

 

18,280

 

 

 

2,769

 

Cash and cash equivalents at beginning of period

 

 

57,285

 

 

 

5,627

 

 

 

9,133

 

 

 

6,364

 

Cash and cash equivalents at end of period

 

$

27,413

 

 

$

9,133

 

 

$

27,413

 

 

$

9,133

 

8

 


OOMA, INC

Reconciliation of Non-GAAP Financial Measures

Impact of Non-GAAP Adjustments on Reported Net Loss

(Amounts in thousands, except percentages and per share data)

(unaudited)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

January  31,

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revenue

 

 

$

24,311

 

 

$

20,914

 

 

$

88,775

 

 

$

72,201

 

Reconciliation of GAAP Gross Profit and GAAP Gross Margin

to Non-GAAP Gross Profit and Non-GAAP Gross Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross Profit

 

 

$

13,162

 

 

$

9,852

 

 

$

46,910

 

 

$

35,477

 

Stock-based compensation expense

 

 

 

176

 

 

 

22

 

 

 

437

 

 

 

36

 

Amortization of intangibles

 

 

 

40

 

 

 

41

 

 

 

163

 

 

 

122

 

Non-GAAP Gross Profit

 

 

$

13,378

 

 

$

9,915

 

 

$

47,510

 

 

$

35,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin on a GAAP basis

 

 

 

54

%

 

 

47

%

 

 

53

%

 

 

49

%

Gross Margin on a Non-GAAP basis

 

 

 

55

%

 

 

47

%

 

 

54

%

 

 

49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating Loss on a GAAP Basis

to Operating Loss on a Non-GAAP Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Loss

 

 

$

(3,193

)

 

$

(3,467

)

 

$

(12,687

)

 

$

(5,739

)

Stock-based compensation expense

 

 

 

1,928

 

 

 

255

 

 

 

4,653

 

 

 

426

 

Amortization of intangibles

 

 

 

98

 

 

 

99

 

 

 

393

 

 

 

306

 

Change in fair value of acquisition-related contingent consideration

 

 

 

(448

)

 

 

322

 

 

 

(281

)

 

 

656

 

Non-GAAP Operating Loss

 

 

$

(1,615

)

 

$

(2,791

)

 

$

(7,922

)

 

$

(4,351

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP Net Loss to Non-GAAP Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Loss

 

 

$

(3,183

)

 

$

(4,089

)

 

$

(14,052

)

 

$

(6,410

)

Stock-based compensation expense

 

 

 

1,928

 

 

 

255

 

 

 

4,653

 

 

 

426

 

Amortization of intangibles

 

 

 

98

 

 

 

99

 

 

 

393

 

 

 

306

 

Change in fair value of acquisition-related contingent consideration

 

 

 

(448

)

 

 

322

 

 

 

(281

)

 

 

656

 

Change in fair value of warrant liability

 

 

 

 

 

 

429

 

 

 

442

 

 

 

795

 

Write-off of non-cash deferred debt issuance costs

 

 

 

 

 

 

 

 

 

332

 

 

 

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

(502

)

Non-GAAP Net Loss

 

 

$

(1,605

)

 

$

(2,984

)

 

$

(8,513

)

 

$

(4,729

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Basic and Diluted Net Loss per Share on a GAAP Basis to Basic and Diluted Net Loss per Share on a Non-GAAP Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Net Loss per share on a GAAP basis

 

 

$

(0.19

)

 

$

(1.66

)

 

$

(1.38

)

 

$

(2.81

)

Stock-based compensation expense

 

 

 

0.11

 

 

 

0.10

 

 

 

0.46

 

 

 

0.19

 

Amortization of intangibles

 

 

 

0.01

 

 

 

0.04

 

 

 

0.04

 

 

 

0.13

 

Change in fair value of acquisition-related contingent consideration

 

 

 

(0.03

)

 

 

0.13

 

 

 

(0.03

)

 

 

0.29

 

Change in fair value of warrant liability

 

 

 

 

 

 

0.18

 

 

 

0.04

 

 

 

0.35

 

Write-off of non-cash deferred debt issuance costs

 

 

 

 

 

 

 

 

 

0.03

 

 

 

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

(0.22

)

Basic and Diluted Net Loss per share on a Non-GAAP basis

 

 

$

(0.10

)

 

$

(1.21

)

 

$

(0.84

)

 

$

(2.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(3,183

)

 

$

(4,089

)

 

$

(14,052

)

 

$

(6,410

)

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest (income) expense, net

 

 

 

(21

)

 

 

158

 

 

 

549

 

 

 

323

 

Write-off of non-cash deferred debt issuance costs

 

 

 

 

 

 

 

 

 

332

 

 

 

 

Other expense

 

 

 

11

 

 

 

35

 

 

 

42

 

 

 

55

 

Depreciation and amortization

 

 

 

364

 

 

 

252

 

 

 

1,410

 

 

 

896

 

Amortization of intangibles

 

 

 

98

 

 

 

99

 

 

 

393

 

 

 

306

 

Stock - based compensation expense

 

 

 

1,928

 

 

 

255

 

 

 

4,653

 

 

 

426

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

(502

)

Change in fair value of warrant liability

 

 

 

 

 

 

429

 

 

 

442

 

 

 

795

 

Change in fair value of acquisition-related contingent consideration

 

 

 

(448

)

 

 

322

 

 

 

(281

)

 

 

656

 

Adjusted EBITDA

 

 

$

(1,251

)

 

$

(2,539

)

 

$

(6,512

)

 

$

(3,455

)

 

9